Unlock all features! Tap here to upgrade
188 Glacier Peak Drive, Camano Island, WA 98282
3 beds • 3 baths • 3969 sqft
$1,492,300
View on ZillowThis property looks like a bad Mid-Term investment with a projected -18.23% first-year return on $331k initial cash invested.
-18.23%
Cash On Cash
2.2%
Cap Rate
0.36
DSCR
$5,932
Rent
-$5,034
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,932 income − $10,966 expenses = $5,034 out of pocket
Investment Breakdown
|
Purchase Price
$1492k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$331k
Downpayment
20%
$298k
Closing costs
1%
$14,923
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,932
Total Expenses
$10,966
Mortgage P&I
127%
$7,536
Property Taxes
13%
$771
Home Insurance
9%
$542
HOA
2%
$100
Property Management
12%
$712
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$653